当前位置:首页 - 行情中心 - 智莱科技(300771) - 财务分析 - 现金流量表

智莱科技

(300771)

  

流通市值:22.47亿  总市值:29.76亿
流通股本:1.81亿   总股本:2.40亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
公司类型通用通用通用通用
一、经营活动产生的现金流量:
  销售商品、提供劳务收到的现金261,183,599.83132,215,613.97435,691,160.51309,981,254.59
  收到的税费返还4,928,004.72,647,789.3317,886,669.9117,882,559.06
  收到其他与经营活动有关的现金17,253,259.359,354,300.849,134,609.2540,900,941.49
  经营活动现金流入小计283,364,863.88144,217,704.1502,712,439.67368,764,755.14
  购买商品、接受劳务支付的现金146,941,948.9541,917,742.71258,671,253.57202,965,762.92
  支付给职工以及为职工支付的现金93,276,916.4736,779,851.8175,525,567.82134,587,512.16
  支付的各项税费18,115,153.398,569,183.0136,114,735.8716,384,649.21
  支付其他与经营活动有关的现金27,524,754.0710,767,976.0532,419,267.4237,549,186.53
  经营活动现金流出小计285,858,772.8898,034,753.57502,730,824.68391,487,110.82
  经营活动产生的现金流量净额-2,493,90946,182,950.53-18,385.01-22,722,355.68
二、投资活动产生的现金流量:
  收回投资收到的现金1,044,216,465.62347,995,519.081,583,192,402.91,258,154,577.61
  取得投资收益收到的现金17,719,598.542,127,233.2937,363,054.3627,150,577.56
  处置固定资产、无形资产和其他长期资产收回的现金净额134,349.38-11,00011,000
  收到的其他与投资活动有关的现金98,265.698,265.6170,803.2102,882
  投资活动现金流入小计1,062,168,679.14350,221,017.971,620,737,260.461,285,419,037.17
  购建固定资产、无形资产和其他长期资产支付的现金2,115,509.54649,9257,061,524.755,676,459.75
  投资支付的现金948,250,443348,000,128.811,651,916,047.481,421,497,753.3
  投资活动现金流出小计950,365,952.54348,650,053.811,658,977,572.231,427,174,213.05
  投资活动产生的现金流量净额111,802,726.61,570,964.16-38,240,311.77-141,755,175.88
三、筹资活动产生的现金流量:
  吸收投资收到的现金--0-
  其中:子公司吸收少数股东投资收到的现金--0-
  取得借款收到的现金80,000,00050,000,000101,000,000101,000,000
  收到其他与筹资活动有关的现金8,191,961.274,552,678.27102,000,00051,000,000
  筹资活动现金流入小计88,191,961.2754,552,678.27203,000,000152,000,000
  偿还债务支付的现金101,000,00050,000,00073,594,50073,594,500
  分配股利、利润或偿付利息支付的现金36,660,468.31639,152.7726,035,341.4725,847,603.47
  支付其他与筹资活动有关的现金1,601,837.55700,520124,740,158.3538,057,360.22
  筹资活动现金流出小计139,262,305.8651,339,672.77224,369,999.82137,499,463.69
  筹资活动产生的现金流量净额-51,070,344.593,213,005.5-21,369,999.8214,500,536.31
四、汇率变动对现金及现金等价物的影响-1,002,821.69301,071.415,527,136.96-1,351,641.42
五、现金及现金等价物净增加额57,235,651.3251,267,991.6-54,101,559.64-151,328,636.67
  加:期初现金及现金等价物余额488,178,677.26488,178,677.26542,280,236.9542,280,236.9
  期末现金及现金等价物余额545,414,328.58539,446,668.86488,178,677.26390,951,600.23
补充资料:
  净利润24,789,972.78-38,409,989.74-
  资产减值准备1,468,442.98-10,218,808.51-
  固定资产和投资性房地产折旧12,868,867.64-26,857,719.19-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧12,868,867.64-26,857,719.19-
  无形资产摊销1,084,812.97-2,187,097.53-
  长期待摊费用摊销283,631.32-1,099,877.76-
  处置固定资产、无形资产和其他长期资产的损失-82,654.71--247,094.6-
  固定资产报废损失106.19-13,201.29-
  公允价值变动损失-8,394,347.3--16,606,943.42-
  财务费用1,827,451.26--1,774,717.16-
  投资损失-5,944,218.39--18,756,768.78-
  递延所得税1,743,550.21--1,437,841.95-
  其中:递延所得税资产减少3,295,936.75--8,652,957.85-
    递延所得税负债增加-1,552,386.54-7,215,115.9-
  存货的减少-26,109,832.92--23,737,369.96-
  经营性应收项目的减少18,243,636.43--32,492,911.31-
  经营性应付项目的增加-28,788,036.48-6,926,179.1-
  其他--763,124.83-
  现金的期末余额545,414,328.58-488,178,677.26-
  减:现金的期初余额488,178,677.26-542,280,236.9-
  现金及现金等价物的净增加额57,235,651.32--54,101,559.64-
公告日期2025-08-282025-04-282025-04-012024-10-30
审计意见(境内)标准无保留意见
TOP↑